<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£17,856</td><td>£18,124</td><td>£18,577</td><td>£19,041</td><td>£19,613</td><td>£93,211</td></tr><tr><td>Total Expenses</td><td>£20,647</td><td>£20,720</td><td>£20,809</td><td>£20,899</td><td>£20,999</td><td>£104,074</td></tr><tr><td>Profit Before Tax</td><td>£-2,791</td><td>£-2,596</td><td>£-2,232</td><td>£-1,857</td><td>£-1,386</td><td>£-10,863</td></tr><tr><td>Profit After Tax      </td><td>£-2,791</td><td>£-2,596</td><td>£-2,232</td><td>£-1,857</td><td>£-1,386</td><td>£-10,863</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£-2,787</td><td>£-2,592</td><td>£6,269</td><td>£13,315</td><td>£18,805</td><td>£33,009</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>